vs
EDGEWELL PERSONAL CARE Co（EPC）与Stitch Fix, Inc.（SFIX）财务数据对比。点击上方公司名可切换其他公司
EDGEWELL PERSONAL CARE Co的季度营收约是Stitch Fix, Inc.的1.2倍（$422.8M vs $342.1M），Stitch Fix, Inc.净利率更高（-1.9% vs -15.5%，领先13.7%），Stitch Fix, Inc.同比增速更快（7.3% vs -11.6%），Stitch Fix, Inc.自由现金流更多（$5.6M vs $-137.5M），过去两年Stitch Fix, Inc.的营收复合增速更高（1.8% vs -16.0%）
Edgewell个人护理是一家总部位于美国康涅狄格州谢尔顿的跨国消费品企业，主营业务聚焦个人护理产品领域。公司在2015年从劲量控股分拆后正式成立，目前在全球多个市场开展个人护理相关业务。
Stitch Fix是美国的在线个人造型服务平台，依托推荐算法与数据科学技术，根据顾客的身形尺寸、预算和风格偏好推送个性化服饰单品。该公司创立于2011年，2017年完成首次公开募股，目前总部位于旧金山。
EPC vs SFIX — 直观对比
营收规模更大
EPC
是对方的1.2倍
$342.1M
营收增速更快
SFIX
高出18.9%
-11.6%
净利率更高
SFIX
高出13.7%
-15.5%
自由现金流更多
SFIX
多$143.1M
$-137.5M
两年增速更快
SFIX
近两年复合增速
-16.0%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $422.8M | $342.1M |
| 净利润 | $-65.7M | $-6.4M |
| 毛利率 | 38.1% | 43.6% |
| 营业利润率 | -4.5% | -2.5% |
| 净利率 | -15.5% | -1.9% |
| 营收同比 | -11.6% | 7.3% |
| 净利润同比 | -3028.6% | -1.7% |
| 每股收益（稀释后） | $-1.41 | $-0.05 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收EPCSFIX
| Q4 25 | $422.8M | $342.1M | ||
| Q3 25 | $600.5M | $311.2M | ||
| Q2 25 | $627.2M | $325.0M | ||
| Q1 25 | $580.7M | $312.1M | ||
| Q4 24 | $415.1M | $318.8M | ||
| Q3 24 | $517.6M | $319.6M | ||
| Q2 24 | $647.8M | $322.7M | ||
| Q1 24 | $599.4M | $330.4M |
净利润EPCSFIX
| Q4 25 | $-65.7M | $-6.4M | ||
| Q3 25 | $-30.6M | $-8.6M | ||
| Q2 25 | $29.1M | $-7.4M | ||
| Q1 25 | $29.0M | $-6.5M | ||
| Q4 24 | $-2.1M | $-6.3M | ||
| Q3 24 | $8.8M | $-36.5M | ||
| Q2 24 | $49.0M | $-21.3M | ||
| Q1 24 | $36.0M | $-35.5M |
毛利率EPCSFIX
| Q4 25 | 38.1% | 43.6% | ||
| Q3 25 | 37.9% | 43.6% | ||
| Q2 25 | 42.8% | 44.2% | ||
| Q1 25 | 44.1% | 44.5% | ||
| Q4 24 | 41.6% | 45.4% | ||
| Q3 24 | 41.1% | 44.6% | ||
| Q2 24 | 44.3% | 45.5% | ||
| Q1 24 | 43.1% | 43.4% |
营业利润率EPCSFIX
| Q4 25 | -4.5% | -2.5% | ||
| Q3 25 | -4.2% | -3.6% | ||
| Q2 25 | 8.6% | -3.0% | ||
| Q1 25 | 10.1% | -2.9% | ||
| Q4 24 | 2.2% | -2.8% | ||
| Q3 24 | 3.9% | -13.1% | ||
| Q2 24 | 12.8% | -7.7% | ||
| Q1 24 | 11.7% | -11.5% |
净利率EPCSFIX
| Q4 25 | -15.5% | -1.9% | ||
| Q3 25 | -5.1% | -2.8% | ||
| Q2 25 | 4.6% | -2.3% | ||
| Q1 25 | 5.0% | -2.1% | ||
| Q4 24 | -0.5% | -2.0% | ||
| Q3 24 | 1.7% | -11.4% | ||
| Q2 24 | 7.6% | -6.6% | ||
| Q1 24 | 6.0% | -10.8% |
每股收益（稀释后）EPCSFIX
| Q4 25 | $-1.41 | $-0.05 | ||
| Q3 25 | $-0.65 | $-0.06 | ||
| Q2 25 | $0.62 | $-0.06 | ||
| Q1 25 | $0.60 | $-0.05 | ||
| Q4 24 | $-0.04 | $-0.05 | ||
| Q3 24 | $0.18 | $-0.29 | ||
| Q2 24 | $0.98 | $-0.18 | ||
| Q1 24 | $0.72 | $-0.30 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $244.2M |
| 总债务越低越好 | $1.5B | — |
| 股东权益账面价值 | $1.5B | $204.1M |
| 总资产 | $3.8B | $530.7M |
| 负债/权益比越低杠杆越低 | 1.03× | — |
8季度趋势，按日历期对齐
现金及短期投资EPCSFIX
| Q4 25 | — | $244.2M | ||
| Q3 25 | — | $234.9M | ||
| Q2 25 | — | $234.2M | ||
| Q1 25 | — | $219.1M | ||
| Q4 24 | — | $253.3M | ||
| Q3 24 | $209.1M | $247.0M | ||
| Q2 24 | — | $244.5M | ||
| Q1 24 | — | $229.8M |
总债务EPCSFIX
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
股东权益EPCSFIX
| Q4 25 | $1.5B | $204.1M | ||
| Q3 25 | $1.6B | $203.0M | ||
| Q2 25 | $1.6B | $200.4M | ||
| Q1 25 | $1.5B | $197.8M | ||
| Q4 24 | $1.5B | $190.5M | ||
| Q3 24 | $1.6B | $187.0M | ||
| Q2 24 | $1.6B | $208.9M | ||
| Q1 24 | $1.6B | $213.3M |
总资产EPCSFIX
| Q4 25 | $3.8B | $530.7M | ||
| Q3 25 | $3.8B | $480.6M | ||
| Q2 25 | $3.8B | $484.7M | ||
| Q1 25 | $3.8B | $472.6M | ||
| Q4 24 | $3.7B | $507.1M | ||
| Q3 24 | $3.7B | $486.9M | ||
| Q2 24 | $3.7B | $537.0M | ||
| Q1 24 | $3.8B | $538.3M |
负债/权益比EPCSFIX
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | — | ||
| Q2 24 | 0.82× | — | ||
| Q1 24 | 0.88× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-125.9M | $10.9M |
| 自由现金流经营现金流 - 资本支出 | $-137.5M | $5.6M |
| 自由现金流率自由现金流/营收 | -32.5% | 1.6% |
| 资本支出强度资本支出/营收 | 2.7% | 1.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $36.3M | $4.9M |
8季度趋势，按日历期对齐
经营现金流EPCSFIX
| Q4 25 | $-125.9M | $10.9M | ||
| Q3 25 | $74.1M | $7.0M | ||
| Q2 25 | $114.8M | $20.5M | ||
| Q1 25 | $45.1M | $-16.2M | ||
| Q4 24 | $-115.6M | $14.3M | ||
| Q3 24 | $-388.3M | $8.2M | ||
| Q2 24 | $101.2M | $21.7M | ||
| Q1 24 | $129.0M | $-22.3M |
自由现金流EPCSFIX
| Q4 25 | $-137.5M | $5.6M | ||
| Q3 25 | $46.5M | $2.8M | ||
| Q2 25 | $99.3M | $16.0M | ||
| Q1 25 | $28.0M | $-19.4M | ||
| Q4 24 | $-132.4M | $9.9M | ||
| Q3 24 | $-414.2M | $4.5M | ||
| Q2 24 | $88.6M | $18.9M | ||
| Q1 24 | $117.5M | $-26.1M |
自由现金流率EPCSFIX
| Q4 25 | -32.5% | 1.6% | ||
| Q3 25 | 7.7% | 0.9% | ||
| Q2 25 | 15.8% | 4.9% | ||
| Q1 25 | 4.8% | -6.2% | ||
| Q4 24 | -31.9% | 3.1% | ||
| Q3 24 | -80.0% | 1.4% | ||
| Q2 24 | 13.7% | 5.9% | ||
| Q1 24 | 19.6% | -7.9% |
资本支出强度EPCSFIX
| Q4 25 | 2.7% | 1.6% | ||
| Q3 25 | 4.6% | 1.4% | ||
| Q2 25 | 2.5% | 1.4% | ||
| Q1 25 | 2.9% | 1.0% | ||
| Q4 24 | 4.0% | 1.4% | ||
| Q3 24 | 5.0% | 1.2% | ||
| Q2 24 | 1.9% | 0.9% | ||
| Q1 24 | 1.9% | 1.1% |
现金转化率EPCSFIX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
EPC
| Other | $242.0M | 57% |
| Sunand Skin Care Segment | $131.5M | 31% |
| Shavinggelsandcreams | $32.3M | 8% |
| Wipes And Other Skin Care Products | $17.0M | 4% |
SFIX
暂无分部数据
